[SHL] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 12.86%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 219,906 243,746 225,760 222,884 149,194 87,632 205,925 1.09%
PBT 95,846 95,109 103,929 72,525 41,338 24,308 36,869 17.24%
Tax -18,728 -12,589 -22,974 -16,812 -10,122 -5,861 -9,606 11.75%
NP 77,118 82,520 80,954 55,713 31,216 18,446 27,262 18.90%
-
NP to SH 76,653 81,930 80,432 55,286 30,768 17,974 26,821 19.10%
-
Tax Rate 19.54% 13.24% 22.11% 23.18% 24.49% 24.11% 26.05% -
Total Cost 142,788 161,226 144,805 167,170 117,978 69,185 178,662 -3.66%
-
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,815 5.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 19,369 22,598 22,598 22,598 - - - -
Div Payout % 25.27% 27.58% 28.10% 40.87% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,815 5.41%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,069 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 35.07% 33.85% 35.86% 25.00% 20.92% 21.05% 13.24% -
ROE 10.35% 11.79% 13.18% 9.47% 5.43% 3.27% 4.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.82 100.67 93.24 92.05 61.62 36.19 85.07 1.09%
EPS 31.65 33.84 33.21 22.84 12.71 7.43 11.08 19.09%
DPS 8.00 9.33 9.33 9.33 0.00 0.00 0.00 -
NAPS 3.06 2.87 2.52 2.41 2.34 2.27 2.23 5.41%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.87 100.72 93.28 92.10 61.65 36.21 85.09 1.10%
EPS 31.67 33.85 33.23 22.84 12.71 7.43 11.08 19.11%
DPS 8.00 9.34 9.34 9.34 0.00 0.00 0.00 -
NAPS 3.0614 2.8713 2.5212 2.4111 2.3411 2.2711 2.2305 5.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.86 2.90 2.95 2.07 1.14 1.30 1.25 -
P/RPS 3.15 2.88 3.16 2.25 1.85 3.59 1.47 13.53%
P/EPS 9.03 8.57 8.88 9.07 8.97 17.51 11.28 -3.63%
EY 11.07 11.67 11.26 11.03 11.15 5.71 8.86 3.77%
DY 2.80 3.22 3.16 4.51 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.17 0.86 0.49 0.57 0.56 8.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 -
Price 2.87 2.86 3.35 2.13 1.30 1.25 1.40 -
P/RPS 3.16 2.84 3.59 2.31 2.11 3.45 1.65 11.42%
P/EPS 9.07 8.45 10.08 9.33 10.23 16.84 12.64 -5.37%
EY 11.03 11.83 9.92 10.72 9.78 5.94 7.91 5.69%
DY 2.79 3.26 2.79 4.38 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.33 0.88 0.56 0.55 0.63 6.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment